XML 482 R74.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Additional information - Financial Statement Schedule I (Tables)
12 Months Ended
Jun. 30, 2024
Additional information - Financial Statement Schedule I  
Statement of condensed statement of profit or loss

Year ended 30 June

2024

2023

2022

    

£’000

    

£’000

    

£’000

Operating expenses

 

(10,866)

 

(13,788)

 

(4,325)

Exceptional items

 

(43,324)

 

 

Income from shares in group undertakings

 

 

 

33,553

Finance income

2,509

113

124

(Loss)/profit before income tax

 

(51,681)

 

(13,675)

 

29,352

Income tax expense

 

 

 

(1)

(Loss)/profit for the year

 

(51,681)

 

(13,675)

 

29,351

Statement of condensed balance sheet

As of 30 June

2024

2023

    

£’000

    

£’000

ASSETS

    

  

    

  

Non-current assets

 

  

 

  

Investment in subsidiaries

 

319,265

 

319,265

 

319,265

 

319,265

Current assets

 

 

Amounts owed by subsidiaries

136,547

Other receivables

 

91

 

90

Cash and cash equivalents

 

372

 

715

 

137,010

 

805

Total assets

 

456,275

 

320,070

EQUITY AND LIABILITIES

 

  

 

  

Equity

 

  

 

  

Share capital

 

55

 

53

Share premium

 

227,361

 

68,822

Treasury shares

(21,305)

(21,305)

Retained earnings

 

195,382

 

246,187

 

401,493

 

293,757

Current liabilities

 

 

Amounts owed to subsidiaries

46,930

21,677

Other payables

 

7,852

 

4,636

 

54,782

 

26,313

Total equity and liabilities

 

456,275

 

320,070

Statement of condensed statement of changes in equity

    

Share

    

Share

    

Treasury

    

Retained

    

capital

premium

shares

earnings

Total equity

£’000

£’000

£’000

£’000

£’000

Balance at 1 July 2021

 

53

 

68,822

 

(21,305)

262,113

 

309,683

Profit for the year

 

 

 

29,351

 

29,351

Total comprehensive income for the year

 

 

 

29,351

 

29,351

Equity-settled share based payments

 

 

 

198

 

198

Dividends paid

(33,553)

(33,553)

Balance at 30 June 2022

 

53

 

68,822

 

(21,305)

258,109

 

305,679

Loss for the year

 

 

 

(13,675)

 

(13,675)

Total comprehensive income for the year

 

 

 

(13,675)

 

(13,675)

Equity-settled share based payments

1,753

1,753

Balance at 30 June 2023

 

53

 

68,822

 

(21,305)

246,187

 

293,757

Loss for the year

 

 

 

(51,681)

 

(51,681)

Total comprehensive loss for the year

 

 

 

(51,681)

 

(51,681)

Proceeds from issue of shares

2

158,539

158,541

Equity-settled share based payments

876

876

Balance at 30 June 2024

 

55

 

227,361

 

(21,305)

195,382

 

401,493

Statement of condensed statement of cash flows

Year ended 30 June

2024

2023

2022

    

£’000

    

£’000

    

£’000

Cash flows from operating activities

    

  

    

  

    

  

(Loss)/profit before income tax

 

(51,681)

 

(13,675)

 

29,352

Adjustments for:

 

 

 

Non-cash employee benefit expense - equity-settled share-based payments

 

875

 

1,753

 

198

Foreign exchange losses/(gains) on operating activities

 

1

 

116

 

(35)

Changes in working capital:

 

 

 

Other receivables

 

(1)

 

957

 

150

Amounts owed by subsidiaries

(3,371)

Other payables

 

3,216

 

11,549

 

3,837

Amounts due to subsidiaries

25,253

Tax paid

(1)

Net cash (outflow)/inflow from operating activities

 

(25,708)

 

700

 

33,501

Cash flows from financing activities

 

 

 

Proceeds from issue of shares

158,541

Dividends paid

(33,553)

Net cash inflow/(outflow) from financing activities

158,541

(33,553)

Cash flows from investing activities

Loans advanced to subsidiaries

(133,175)

Net cash outflow from investing activities

 

(133,175)

 

 

Effect of exchange rate changes on cash and cash equivalents

 

(1)

 

(116)

 

35

Net (decrease)/increase in cash and cash equivalents

 

(343)

 

584

 

(17)

Cash and cash equivalents at beginning of year

 

715

 

131

 

148

Cash and cash equivalents at end of year

 

372

 

715

 

131

Statement of reconciliation of parent and consolidated financial information

    

2024

    

2023

    

2022

£’000

£’000

£’000

IFRS (loss)/profit reconciliation:

 

  

 

  

 

  

Parent only IFRS (loss)/profit for the year

 

(51,681)

 

(13,675)

 

29,351

Additional loss if subsidiaries had been accounted for on the equity method of accounting as opposed to cost

 

(61,478)

 

(15,003)

 

(144,861)

Consolidated IFRS loss for the year

 

(113,159)

 

(28,678)

 

(115,510)

 

 

 

IFRS equity reconciliation:

 

 

 

Parent only — IFRS equity

 

401,493

 

293,757

 

305,679

Additional loss if subsidiaries had been accounted for on the equity method of accounting as opposed to cost

 

(256,603)

 

(189,807)

 

(178,171)

Consolidated — IFRS equity

 

144,890

 

103,950

 

127,508